1. United States of America Stocks

  2. •

    Healthcare

  3. •

    Medical - Devices
Insulet Corporation

Insulet Corporation

PODD
Insulet CorporationUS flagNASDAQ Global Select
149.70
USD
+0.51
- -
10.37BMarket Cap

Income Statement (USD)

MCPAPIChat
2011 Y
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
As of date
12/31/2011
12/31/2012
12/31/2013
12/31/2014
12/31/2015
12/31/2016
12/31/2017
12/31/2018
12/31/2019
12/31/2020
12/31/2021
12/31/2022
12/31/2023
12/31/2024
12/31/2025
Sales/Revenue/Turnover
152
211
247
231
264
367
464
564
738
904
1,099
1,305
1,697
2,072
2,708
+ Sales & Services Revenue
152
211
247
231
264
367
464
564
738
904
1,099
1,305
1,697
2,072
2,708
- Cost of Revenue
86
119
135
104
131
156
187
194
258
322
347
500
537
626
768
+ Cost of Goods & Services
86
119
135
104
131
156
187
194
258
322
347
500
537
626
768
Gross Profit
67
92
112
127
133
211
277
370
480
582
752
806
1,160
1,446
1,940
+ Other Operating Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Operating Expenses
109
128
142
136
182
222
285
343
430
531
626
768
940
1,137
1,466
+ Selling, General & Admin
87
104
120
108
139
166
209
248
298
384
466
588
735
917
1,165
+ Research & Development
22
24
22
28
43
56
76
95
132
147
160
180
205
220
301
+ Other Operating Expense
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Operating Income (Loss)
-42
-36
-29
-9
-49
-11
-7
27
50
52
126
38
220
309
474
- Non-Operating (Income) Loss
15
16
16
39
13
16
19
22
36
42
106
28
5
9
134
+ Interest Expense, Net
15
16
17
14
13
14
16
19
25
42
61
27
8
3
25
+ Interest Expense
15
16
17
15
13
14
19
26
32
45
62
36
36
43
59
- Interest Income
- -
- -
- -
- -
- -
1
3
8
7
3
- -
9
29
40
35
+ Other Non-Op (Income) Loss
- -
- -
-1
25
- -
3
3
4
11
- -
44
1
-2
6
110
Pretax Income
-57
-52
-45
-48
-61
-27
-27
5
14
10
20
10
215
300
340
- Income Tax Expense (Benefit)
-11
- -
- -
- -
- -
- -
- -
2
3
3
4
5
8
-118
92
- (Income) Loss from Affiliates
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) from Cont Ops
-46
-52
-45
-48
-62
-27
-27
3
12
7
17
5
206
418
247
- Net Extraordinary Losses (Gains)
- -
- -
- -
4
12
2
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Discontinued Operations
- -
- -
- -
-4
-12
-2
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Extraord. & Accounting Changes
- -
- -
- -
7
24
3
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) Incl. MI
-46
-52
-45
-52
-74
-29
-27
3
12
7
17
5
206
418
247
- Minority Interest
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income, GAAP
-46
-52
-45
-52
-74
-29
-27
3
12
7
17
5
206
418
247
- Preferred Dividends
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Other Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income Avail to Common, GAAP
-46
-52
-45
-52
-74
-29
-27
3
12
7
17
5
206
418
247
EBIT
-42
-36
-29
-9
-49
-11
-7
27
50
52
126
38
220
309
474
EBITDA
-34
-25
-17
3
-33
3
6
43
78
107
183
101
293
390
564
EBITDA Margin (%)
-22.31
-11.8
-7.01
1.45
-12.47
0.85
1.4
7.63
10.55
11.82
16.69
7.72
17.26
18.81
20.83
EBITA
-42
-36
-29
-9
-49
-11
-7
27
50
52
126
38
220
309
474
Gross Margin (%)
43.82
43.68
45.49
54.96
50.5
57.52
59.77
65.66
65.06
64.39
68.45
61.72
68.35
69.79
71.63
Operating Margin (%)
-27.89
-17.02
-11.79
-3.84
-18.47
-2.92
-1.6
4.86
6.77
5.69
11.47
2.88
12.97
14.91
17.5
Profit Margin (%)
-30.1
-24.54
-18.2
-22.26
-27.86
-7.87
-5.78
0.59
1.57
0.75
1.53
0.35
12.16
20.19
9.12
Sales per Employee
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Depreciation Expense
9
11
12
12
16
14
14
16
28
55
57
63
73
81
90
Basic Weighted Avg Shares
47
48
54
56
57
57
58
59
61
65
68
69
70
70
70
Basic EPS, GAAP
-0.98
-1.08
-0.83
-0.93
-1.29
-0.5
-0.46
0.06
0.19
0.11
0.25
0.07
2.96
5.97
3.51
Basic EPS from Cont Ops
-0.98
-1.08
-0.83
-0.86
-1.08
-0.48
-0.46
0.06
0.19
0.11
0.25
0.07
2.96
5.97
3.51
Diluted Weighted Avg Shares
47
48
54
56
57
57
58
61
62
66
69
70
74
74
72
Diluted EPS, GAAP
-0.98
-1.08
-0.83
-0.93
-1.29
-0.5
-0.46
0.05
0.19
0.1
0.24
0.07
2.8
5.66
3.44
Diluted EPS from Cont Ops
-0.98
-1.08
-0.83
-0.86
-1.08
-0.48
-0.46
0.05
0.19
0.1
0.24
0.07
2.8
5.66
3.44

Balance Sheet (USD)

MCPAPIChat
2011 Y
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
As of date
12/31/2011
12/31/2012
12/31/2013
12/31/2014
12/31/2015
12/31/2016
12/31/2017
12/31/2018
12/31/2019
12/31/2020
12/31/2021
12/31/2022
12/31/2023
12/31/2024
12/31/2025
Total Current Assets
133
110
198
208
191
370
537
461
591
1,249
1,330
1,314
1,583
1,891
1,914
+ Cash, Cash Equivalents & STI
94
57
150
151
123
299
440
289
376
948
790
674
704
953
716
+ Cash & Cash Equivalents
94
57
150
151
123
137
273
114
214
907
790
674
704
953
716
+ ST Investments
- -
- -
- -
- -
- -
161
167
175
162
40
- -
- -
- -
- -
- -
+ Accounts & Notes Receiv
23
33
33
40
43
29
53
77
69
95
161
206
360
366
517
+ Accounts Receivable, Net
23
33
33
40
43
29
53
63
69
95
161
206
356
356
511
+ Notes Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Loans Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Receivable, Net
- -
- -
- -
- -
- -
- -
- -
13
- -
- -
- -
- -
3
10
6
+ Inventories
12
15
9
13
12
36
34
71
101
154
303
347
403
430
453
+ Raw Materials
4
1
- -
1
1
2
2
10
23
31
70
79
118
157
194
+ Work In Process
- -
2
2
- -
2
16
24
30
40
60
113
84
61
81
65
+ Finished Goods
8
12
7
12
9
18
8
31
37
64
121
184
224
192
194
+ Inventory Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Inventory
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other ST Assets
4
4
6
4
14
7
10
24
45
52
76
87
116
142
228
+ Misc ST Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Prepaid Expenses
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Assets Held-for-Sale
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Noncurrent Assets
89
88
90
89
84
87
280
467
552
624
719
937
1,005
1,196
1,276
+ Property, Plant & Equip, Net
19
25
32
37
42
45
108
258
399
479
536
600
665
723
819
+ Property, Plant & Equip
42
53
67
60
70
84
159
324
490
607
716
835
958
1,086
1,252
- Accumulated Depreciation
23
28
34
23
28
39
52
65
91
129
179
235
293
362
433
+ LT Investments & Receivables
- -
- -
- -
- -
- -
- -
126
141
58
- -
- -
- -
- -
- -
- -
+ LT Investments
- -
- -
- -
- -
- -
- -
126
141
58
- -
- -
- -
- -
- -
- -
+ LT Receivables
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other LT Assets
69
63
57
52
43
42
46
68
94
146
182
337
340
473
457
+ Total Intangible Assets
67
60
56
52
41
42
44
50
53
68
76
127
150
150
169
+ Goodwill
38
38
38
38
40
40
40
40
40
40
40
52
52
52
52
+ Other Intangible Assets
29
23
18
14
1
2
4
10
13
29
37
76
99
98
117
+ LT Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Assets
3
2
2
- -
2
- -
2
18
41
77
106
210
190
323
288
Total Assets
221
198
288
297
275
457
817
929
1,143
1,873
2,049
2,251
2,588
3,088
3,190
+ Payables & Accruals
18
22
32
29
35
32
49
78
112
139
131
191
206
221
339
+ Accounts Payable
11
9
19
15
15
13
24
26
54
54
38
31
19
20
75
+ Accrued Taxes
- -
4
4
4
1
- -
- -
8
2
5
- -
- -
- -
- -
- -
+ Interest & Dividends Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Payables & Accruals
7
8
9
11
19
19
24
44
56
80
93
160
187
201
264
+ ST Debt
- -
14
3
3
6
- -
- -
- -
- -
16
25
28
49
84
18
+ ST Borrowings
- -
14
- -
- -
- -
- -
- -
- -
- -
16
25
28
49
84
18
+ ST Finance Leases
- -
- -
3
3
6
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other ST Liabilities
10
12
8
12
25
23
37
38
46
53
73
147
196
224
323
+ Deferred Revenue
3
5
1
2
2
1
2
1
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc ST Liabilities
7
7
7
10
22
22
35
37
46
53
73
147
196
224
323
Total Current Liabilities
28
48
42
44
65
56
86
116
158
208
229
365
451
528
680
+ LT Debt
109
104
119
166
172
333
566
592
888
1,044
1,249
1,374
1,366
1,296
931
+ LT Borrowings
109
104
114
164
172
333
566
592
888
1,044
1,249
1,374
1,366
1,296
931
+ LT Finance Leases
- -
- -
5
2
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other LT Liabilities
2
2
2
3
4
5
6
9
21
18
15
36
38
52
64
+ Accrued Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Pension Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Liabilities
2
2
2
3
4
5
6
9
21
18
15
36
38
52
64
Total Noncurrent Liabilities
111
106
121
169
176
338
572
601
909
1,062
1,264
1,410
1,404
1,348
995
Total Liabilities
139
154
163
213
241
393
658
717
1,067
1,269
1,492
1,775
1,856
1,876
1,675
+ Preferred Equity and Hybrid Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Share Capital & APIC
512
526
651
662
686
744
866
899
749
1,264
1,208
1,041
1,103
1,184
1,275
+ Common Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Additional Paid in Capital
512
526
651
662
686
744
866
898
749
1,264
1,208
1,041
1,103
1,184
1,275
- Treasury Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
60
+ Retained Earnings
-430
-482
-527
-578
-652
-680
-707
-684
-672
-666
-650
-584
-378
40
287
+ Other Equity
- -
- -
- -
- -
-1
-1
- -
-3
-1
6
-2
20
8
-13
12
Equity Before Minority Interest
83
44
125
84
34
63
159
212
76
604
556
476
733
1,212
1,515
+ Minority/Non Controlling Interest
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Equity
83
44
125
84
34
63
159
212
76
604
556
476
733
1,212
1,515
Total Liabilities & Equity
221
198
288
297
275
457
817
929
1,143
1,873
2,049
2,251
2,588
3,088
3,190
Shares Outstanding
48
48
55
56
57
57
58
59
63
66
69
70
70
70
70
Number of Employees
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Capital Leases - Total
- -
- -
8
6
6
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Debt
15
61
-36
13
49
196
294
478
674
152
484
728
712
427
233
Net Debt to Equity
17.63
137.78
-28.95
15.3
143.98
309.73
185.22
225.41
888.27
25.2
86.99
152.73
97.12
35.21
15.38
Tangible Common Equity Ratio
10.46
-11.87
29.7
13.12
-2.77
5.17
14.8
18.45
2.1
29.66
24.33
16.44
23.89
36.14
44.56
Current Ratio
4.74
2.28
4.68
4.7
2.93
6.64
6.24
3.99
3.75
6.01
5.81
3.6
3.51
3.58
2.81
Cash Conversion Cycle
62.99
58.65
41.44
39.5
50.01
62.26
63.03
97.53
104
125.07
249.59
265.64
299.65
294.75
246.32

Cash Flow Statement (USD)

MCPAPIChat
2011 Y
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
As of date
12/31/2011
12/31/2012
12/31/2013
12/31/2014
12/31/2015
12/31/2016
12/31/2017
12/31/2018
12/31/2019
12/31/2020
12/31/2021
12/31/2022
12/31/2023
12/31/2024
12/31/2025
+ Net Income
-46
-52
-45
-52
-74
-29
-27
3
12
7
17
5
206
418
247
+ Depreciation & Amortization
9
11
12
12
16
14
14
16
28
55
57
63
73
81
90
+ Non-Cash Items
9
24
30
59
37
45
52
70
79
85
121
54
57
-52
255
+ Stock-Based Compensation
8
10
13
23
19
24
32
38
29
36
34
41
48
69
63
+ Deferred Income Taxes
-11
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-1
- -
-137
62
+ Asset Impairment Charge
- -
- -
3
- -
9
6
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Non-Cash Adj
13
14
15
37
9
15
21
33
50
49
87
14
8
16
130
+ Chg in Non-Cash Work Cap
3
-12
7
-11
8
-14
2
-53
-20
-63
-264
-2
-191
-17
-23
+ (Inc) Dec in Accts Receiv
-4
-14
-5
-10
-10
13
-26
-15
-11
-14
-71
-52
-154
-10
-140
+ (Inc) Dec in Inventories
2
-3
5
-4
-1
-24
2
-39
-30
-50
-154
-49
-54
-32
-11
+ (Inc) Dec in Prepaid Assets
1
-1
- -
1
-1
-3
-3
-20
-22
-34
-47
-37
-42
-22
-82
+ Inc (Dec) in Accts Payable
5
3
10
1
18
1
27
20
43
35
9
135
59
48
209
+ Inc (Dec) in Other
-1
3
-4
1
2
- -
2
- -
- -
- -
- -
- -
- -
- -
- -
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Operating Activities
-25
-29
3
9
-13
16
41
36
98
84
-68
119
146
430
569
+ Change in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp of Fixed Prod Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed & Intang
-11
-11
-7
-11
-11
-22
-81
-167
-7
-38
-11
-34
-34
-9
-28
+ Acq of Fixed Prod Assets
-11
-11
-7
-11
-11
-22
-77
-162
- -
- -
- -
- -
- -
- -
- -
+ Acq of Intangible Assets
- -
- -
- -
- -
- -
- -
-3
-5
-7
-38
-11
-34
-34
-9
-28
+ Cash (Repurchase) of Equity
5
5
103
12
8
5
16
- -
- -
478
- -
- -
- -
- -
-60
+ Increase in Capital Stock
5
5
103
12
8
5
16
- -
- -
478
- -
- -
- -
- -
- -
+ Decrease in Capital Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-60
+ Net Change in LT Investment
- -
- -
- -
- -
- -
-162
-134
-22
97
180
40
-8
-7
-12
- -
+ Dec in LT Investment
- -
- -
- -
- -
- -
16
164
169
248
218
40
- -
- -
- -
- -
+ Inc in LT Investment
- -
- -
- -
- -
- -
-178
-298
-191
-151
-38
- -
-8
-7
-12
- -
+ Net Cash From Acq & Div
-38
- -
- -
- -
-5
6
- -
- -
- -
- -
- -
-26
-3
- -
- -
+ Cash from Divestitures
- -
- -
- -
- -
- -
6
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash for Acq of Subs
-38
- -
- -
- -
-5
- -
- -
- -
- -
- -
- -
-26
-3
- -
- -
+ Cash for JVs
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Investing Activities
- -
- -
- -
- -
- -
- -
3
5
-164
-129
-112
-123
-76
-125
-195
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Investing Activities
-49
-11
-7
-11
-15
-178
-211
-184
-74
14
-83
-191
-119
-146
-223
+ Dividends Paid
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Net Cash From Debt
51
- -
-3
1
-6
175
293
-7
117
127
49
-40
-27
-41
-708
+ Cash From Debt
139
- -
- -
194
- -
334
392
- -
780
128
533
- -
- -
176
506
+ Repayments of Debt
-88
- -
-3
-193
-6
-159
-99
-7
-664
-2
-483
-40
-27
-216
-1,214
+ Other Financing Activities
-1
-2
-3
-9
-3
-3
-4
-2
-43
1
-9
- -
13
13
172
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Financing Activities
55
3
96
4
- -
177
304
-9
74
606
41
-40
-14
-28
-595
Effect of Foreign Exchange Rates
- -
- -
- -
- -
- -
- -
- -
-1
2
5
-6
-4
2
-7
12
Net Changes in Cash
-19
-37
92
1
-28
14
135
-157
98
704
-110
-112
13
256
-249
EBITDA
-34
-25
-17
3
-33
3
6
43
78
107
183
101
293
390
564
EBITDA Margin (%)
-22.31
-11.8
-7.01
1.45
-12.47
0.85
1.4
7.63
10.55
11.82
16.69
7.72
17.26
18.81
20.83
Free Cash Flow
-37
-40
-4
-3
-23
-6
-39
-131
91
46
-79
85
112
421
542
Net Cash Paid for Acquisitions
38
- -
- -
- -
5
-6
- -
- -
- -
- -
- -
26
3
- -
- -
Free Cash Flow to Firm
- -
- -
- -
- -
- -
- -
- -
-115
117
78
-28
101
147
- -
585
Free Cash Flow to Equity
14
-40
-7
-1
-29
168
257
-133
215
211
-19
79
119
390
-139
Free Cash Flow per Basic Share
-0.78
-0.84
-0.07
-0.05
-0.41
-0.11
-0.68
-2.23
1.51
0.72
-1.17
1.22
1.61
6.01
7.7
Price/Free Cash Flow
-61.32
-56.28
188.06
125.56
-1,104.46
56.73
32.83
23.81
101.01
138.75
-318.44
134.16
89.11
43.91
34.22
Cash Flow to Net Income
0.56
0.56
-0.07
-0.17
0.17
-0.55
-1.54
10.88
8.48
12.35
-4.05
25.87
0.71
1.03
2.3
Capital Expenditures
-11
-11
-7
-11
-11
-22
-81
-167
-7
-38
-11
-34
-34
-9
-28